Shah Alloys Ltd
NSE: SHAHALLOYS BSE: 513436
₹65.85
(0.32%)
Tue, 03 Mar 2026, 00:21 pm
Market Cap1.29B
PE Ratio3.11
Dividend0
Non-Energy Minerals
Steel
24.5KShah Alloys Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 8.30B | 12.54B | 9.03B | 7.58B | 7.78B | 7.52B | 7.57B | 5.83B | 4.19B | 2.61B | 2.60B | 2.99B | 4.80B | 5.70B | 4.89B | 5.02B | 8.80B | 6.26B | 5.89B | 2.67B |
| Gross profit | 976.93M | 1.37B | -1.42B | -756.69M | -82.48M | -822.40M | -1.25B | -591.72M | -812.28M | -774.71M | -290.08M | -100.11M | -111.77M | -87.74M | -610.13M | 96.39M | 1.10B | 7.50M | -254.95M | -167.85M |
| Operating expenses (excl. COGS) | -509.06M | -688.48M | -20.88M | -314.81M | -116.20M | -134.18M | -234.85M | -226.08M | -163.56M | -106.04M | -70.37M | -42.41M | -30.64M | -20.21M | -75.40M | -63.98M | -41.70M | -30.59M | 37.64M | -26.25M |
| Selling/general/admin expenses, total | — | — | — | — | -111.07M | -121.76M | -265.86M | -228.17M | -178.33M | -104.96M | -68.75M | -38.19M | -27.84M | -32.26M | -63.28M | -63.45M | -42.44M | -41.78M | -29.04M | -21.95M |
| Research & development | — | — | — | — | 0 | — | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | — | — | 0 | 0 | 0 |
| Selling/general/admin expenses, other | — | — | — | — | -111.07M | -121.76M | -265.86M | -228.17M | -178.33M | -104.96M | -68.75M | -38.19M | -27.84M | -32.26M | -63.28M | -63.45M | -42.44M | -41.78M | -29.04M | -21.95M |
| Other operating expenses, total | -509.06M | -688.48M | -20.88M | -314.81M | -5.13M | -12.42M | 31.01M | 2.10M | 14.77M | -1.09M | -1.62M | -4.21M | -2.79M | 12.05M | -12.13M | -535.00K | 736.00K | 11.19M | 66.69M | -4.30M |
| Operating income | 467.88M | 686.35M | -1.44B | -1.07B | -198.68M | -956.58M | -1.49B | -817.80M | -975.84M | -880.75M | -360.45M | -142.52M | -142.41M | -107.95M | -685.54M | 32.41M | 1.06B | -23.09M | -217.31M | -194.10M |
| Non-operating income, total | 12.99M | -203.25M | -352.68M | -693.19M | -608.54M | -845.20M | -910.40M | -871.98M | -889.83M | -962.83M | 2.25B | 608.66M | 2.82B | -16.93M | 825.34M | 392.38M | 33.29M | -35.09M | -129.19M | -37.17M |
| Interest expense, net of interest capitalized | -277.13M | -406.97M | -552.26M | -626.09M | -731.25M | -871.93M | -922.23M | -923.59M | -934.74M | -697.11M | -232.92M | -144.16M | -2.56M | -2.22M | -4.90M | -16.57M | -22.09M | -26.09M | -40.15M | -44.79M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 290.12M | 203.72M | 199.58M | -70.59M | 122.71M | 26.72M | 12.73M | 52.17M | 43.13M | 138.12M | 13.63M | -56.95M | 1.42B | -14.71M | 8.75M | 247.07M | 55.38M | -9.00M | 66.96M | 6.53M |
| Non-operating interest income | 61.91M | 119.21M | 29.34M | 29.36M | 18.23M | 10.18M | 11.21M | 10.26M | 2.96M | 1.07M | 2.13M | 3.96M | 1.51M | 1.72M | 1.85M | 4.55M | 3.39M | 2.93M | 6.32M | 5.52M |
| Miscellaneous non-operating expense | 228.20M | 84.51M | 170.24M | -99.95M | 104.47M | 16.54M | 1.52M | 41.91M | 40.17M | 137.04M | 11.49M | 5.06M | 1.41B | -16.43M | 6.90M | 242.52M | 51.99M | -11.93M | 60.65M | 1.01M |
| Unusual income/expense | — | — | — | 3.49M | — | — | -896.50K | -562.28K | 1.78M | -403.83M | 2.47B | 809.77M | 1.41B | — | 821.49M | 161.89M | 0 | 0 | -156.00M | 1.09M |
| Pretax income | 480.87M | 483.10M | -1.79B | -1.76B | -807.22M | -1.80B | -2.40B | -1.69B | -1.87B | -1.84B | 1.89B | 466.14M | 1.27B | -124.88M | 139.80M | 424.79M | 1.09B | -58.19M | -190.50M | -231.27M |
| Taxes | -139.75M | -80.06M | 603.64M | 528.64M | 246.32M | 544.16M | 784.63M | 683.03M | 579.78M | 491.79M | -647.56M | -101.38M | -850.42M | 132.37M | -284.67M | -982.75M | -272.53M | 13.45M | 2.34M | 56.86M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 6.42M | -11.81M | — | -17.63M | -42.35M | -39.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 347.53M | 391.22M | -1.19B | -1.25B | -603.24M | -1.30B | -1.61B | -1.01B | -1.29B | -1.35B | 1.21B | 364.76M | 420.93M | 75.27M | -46.53M | -557.96M | 821.06M | -32.11M | -186.48M | -197.33M |
| Net income | 347.53M | 391.22M | -1.19B | -1.25B | -603.24M | -1.30B | -1.61B | -1.01B | -1.29B | -1.35B | 1.21B | 364.76M | 420.93M | 75.27M | -46.53M | -557.96M | 821.06M | -32.11M | -186.48M | -197.33M |
| Dilution adjustment | -6.42M | 11.81M | 0 | 17.63M | 42.35M | 39.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 341.12M | 403.04M | -1.19B | -1.24B | -560.90M | -1.26B | -1.61B | -1.01B | -1.29B | -1.35B | 1.21B | 364.76M | 420.93M | 75.27M | -46.53M | -557.96M | 821.06M | -32.11M | -186.48M | -197.33M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 644.88M | 906.98M | -1.12B | -721.21M | 137.81M | -632.20M | -1.17B | -511.39M | -676.57M | -486.90M | -178.84M | -5.09M | -5.98M | 22.13M | -555.75M | 162.08M | 1.17B | 66.41M | -128.26M | -102.19M |
| EBIT | 467.88M | 686.35M | -1.44B | -1.07B | -198.68M | -956.58M | -1.49B | -817.80M | -975.84M | -880.75M | -360.45M | -142.52M | -142.41M | -107.95M | -685.54M | 32.41M | 1.06B | -23.09M | -217.31M | -194.10M |
| Total operating expenses | -7.83B | -11.86B | -10.47B | -8.65B | -7.98B | -8.47B | -9.05B | -6.65B | -5.17B | -3.49B | -2.96B | -3.14B | -4.94B | -5.81B | -5.58B | -4.98B | -7.74B | -6.29B | -6.11B | -2.86B |
| Prepaid expenses | — | 3.23M | 18.43M | 41.60M | 47.72M | 45.64M | 1.55M | 1.06M | 943.41K | 631.66K | 2.91M | 917.00K | 17.20M | 119.00K | 101.00K | 104.00K | 163.00K | 5.38M | 82.00K | 41.00K |
| Deferred income, current | — | — | — | — | — | — | 28.48M | 31.53M | 57.68M | 11.73M | 16.87M | 17.22M | 12.97M | 5.22M | 25.92M | 46.51M | 2.50M | 230.60M | 221.44M | 164.45M |
| Capital and operating lease obligations | 7.95M | 7.95M | 5.01M | 1.94M | 918.11K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 338.75M | 349.82M | 454.20M | 515.51M | — | 468.82M | 441.04M | 424.24M | 379.48M | 290.58M | 270.34M | 263.80M | 249.73M | 230.86M | 208.20M | 131.29M | 114.83M | 102.54M | 102.04M | 85.24M |
| Deferred income, non-current | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 1.43M | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -8.91M | -17.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800